860 Cofair Court
1 / 20

860 Cofair Court

C

Solana Beach, CA 92075

$2,375,000

Beds

2

Baths

2.5

Sqft

1,912

Year Built

1988

Days on Market

46

Property Type

Condo

HOA/mo

$720

MLS ID

NDP2605099

This property is in Solana Beach (92075). View neighborhood stats →

Virtual Tour

About This Property

Luxurious ocean and sunset views define this exceptional end-unit townhome in a gated community in one of Solana Beach's most desirable locations. Beautifully upgraded throughout, this light-filled residence offers 2 bedrooms plus an office/den with a custom Murphy bed, 2.5 baths, and more than 1,900 square feet of open-concept living. The redesigned floor plan seamlessly connects the living, dining, and chef's kitchen, featuring premium appliances, granite countertops, abundant cabinetry, and a spacious pantry. Recent upgrades include a new HVAC system, water heater, and oven. The luxurious primary suite features a spa-inspired bath with dual vanities, soaking tub, and separate shower, while the spacious secondary bedroom lives like a second primary suite. Additional highlights include an attached two-car garage and an unbeatable location just moments from the beach, Cedros Design District, award-winning schools, restaurants, shopping, the Solana Beach Train Station, Del Mar Racetrack, and easy freeway access. Enjoy breathtaking ocean views, spectacular sunsets, and the very best of coastal living.

Mortgage Calculator

Est. Monthly Payment

$15,797

Principal & Interest$12,009
Property Tax$2,375
Insurance$693
HOA$720
%($475,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,480
Monthly Cashflow

Rent − PITIA

$-10,317
Full Cashflow

Incl. vacancy, PM, maint, capex

$-13,557

Mortgage (P+I)
$12,009
Cap Rate
-0.78%
Cash-on-Cash
-34.25%
DSCR

Need ≥ 1.25 for DSCR loan

0.35
Break-even Rent
$23,086

NOI (Annual)
$-18,571
Price-to-Rent

Lower = better for investors

36.1

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator